• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3869 Gold St, Omaha, NE 68105
$125,9001 beds • 1 baths • 934 sqft

This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $26,439 initial cash invested.

Cash On Cash
-8.71%
Cap Rate
4.99%
Rent
$910
Cashflow
-$192
Financing

Purchase Price  $126k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $26,439
Downpayment  20% $25,180
Closing costs  1% $1,259
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $910
Total Expenses  $1,102
Mortgage P&I  74% $670
Property Taxes  16% $150
Home Insurance  5% $44
PManagement  10% $91
CapEx  5% $46
Vacancy  6% $55
Maintenance  5% $46
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections